23.69
RevenueILS M
311.9
310.8
313.2
315.9
316.0
325.1
325.0
324.4
326.8
329.0
25.89
0.81%
0.93%
76
18.10
Revenue growth%
18.08
19.18
19.46
20.41
22.82
23.22
20.59
21.51
22.89
24.02
25.42
22.89
21.05
88
15.52
Gross margin%
23.59
25.93
24.35
25.47
26.14
24.54
25.29
27.71
26.59
24.67
5.76
25.29
25.38
14
6.98
Operating margin%
20.06
22.30
19.38
19.81
19.49
18.03
18.33
19.59
22.54
24.01
27.19
19.59
19.70
73
8.17
Net margin%
26.83
24.30
26.63
28.33
29.34
26.98
27.47
27.66
27.94
27.03
10.85
27.47
27.25
81
6.851
P/E ratio (avg)x
56.07
64.47
67.31
79.37
82.96
82.05
85.09
88.19
100.7
106.0
31.27
88.19
82.50
11
6.151
EV/EBITx
39.81
45.69
53.32
60.61
65.12
70.16
73.05
83.01
83.37
98.45
8.617
83.01
67.64
29
17.18
FCF yield (avg)%
30.25
28.96
27.27
29.27
32.09
34.61
36.88
33.89
33.58
34.23
5.18
34.23
32.83
27
12.07
FCF margin%
19.94
19.27
19.86
22.78
21.27
20.32
22.30
23.71
24.82
23.52
12.43
23.52
21.79
80
0.232
FCF / Net incomex
1.827
1.834
2.125
2.220
2.268
2.255
2.319
2.686
2.924
3.458
1.582
2.686
2.261
14
21.33
ROIC%
6.66
6.36
4.36
6.40
5.63
2.93
2.52
0.40
2.84
2.38
14.97
2.52
3.65
68
22.41
Return on equity%
0.40
0.40
1.43
0.40
0.40
1.06
1.80
2.81
0.67
3.03
10.31
1.80
0.87
70
8.32
Return on assets%
19.06
20.39
19.59
21.36
24.03
26.47
26.79
26.60
28.06
26.51
12.42
26.60
25.25
27
0.38
EPSILS
1.08
1.07
1.04
1.16
1.15
1.35
1.36
1.56
1.65
1.77
0.40
8.90%
6.65%
—
25.73
EPS growth%
11.41
9.23
7.25
7.47
9.77
12.28
14.57
16.56
14.52
13.78
13.17
14.52
11.85
94
0.57
Bookvalue per shILS
0.80
0.77
0.75
0.74
0.80
0.82
0.90
0.86
0.95
0.91
0.09
2.48%
2.58%
—
0.26
FCF per shareILS
0.18
0.18
0.20
0.21
0.22
0.23
0.25
0.25
0.28
0.27
0.58
3.74%
3.99%
—
0.55
Dividend per shILS
0.27
0.30
0.28
0.27
0.30
0.29
0.31
0.29
0.33
0.33
0.59
2.34%
3.15%
—
29.38
Div yield (avg)%
11.45
12.13
11.85
13.71
14.90
17.07
17.35
15.20
16.58
14.88
8.20
16.58
14.89
48
3.95
Payout ratio%
7.63
10.02
12.35
13.41
10.83
13.39
10.82
10.54
12.37
11.07
19.85
11.07
10.95
30
145.3
Shares (diluted)M
133.9
134.5
136.1
133.2
131.6
131.8
131.7
132.7
139.1
137.0
150.7
0.80%
1.46%
45
6.52
Buyback yield%
9.61
9.08
6.85
8.47
11.42
11.20
13.09
12.80
15.43
15.77
18.96
13.09
11.31
93
1.436
D/E ratiox
0.242
0.240
0.217
0.227
0.219
0.207
0.195
0.187
0.190
0.170
1.716
0.190
0.212
45
35.06
Enterprise valueILS M
29.45
30.79
34.23
31.79
34.44
36.84
35.85
32.22
31.92
32.79
147.7
(0.98%)
2.24%
56
294.9
LT debtILS M
300.3
294.9
297.3
292.9
334.6
349.7
379.2
438.5
453.6
484.0
178.7
7.66%
6.09%
78
Revenue
ILS 329.0M
0.93%
1.00×
Cost of revenue
ILS 230.3M
0.93%
1.00×
Operating expenses
ILS 44.96M
0.51%
0.96×
Cash and investments
17.84%
Property and equipment
17.59%